[BESHOM] QoQ Annualized Quarter Result on 31-Jan-2005 [#3]

Stock
[BESHOM] BESHOM HOLDINGS BERHAD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -14.08%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
BESHOM's Result
BESHOM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 150,782 138,004 139,261 139,776 138,998 119,824 119,477 16.73%
PBT 16,352 11,932 10,308 12,654 14,882 8,784 6,383 86.90%
Tax -5,874 -3,892 -4,802 -6,038 -7,182 -3,220 -2,496 76.65%
NP 10,478 8,040 5,506 6,616 7,700 5,564 3,887 93.34%
-
NP to SH 9,920 7,516 5,506 6,616 7,700 5,564 3,887 86.43%
-
Tax Rate 35.92% 32.62% 46.59% 47.72% 48.26% 36.66% 39.10% -
Total Cost 140,304 129,964 133,755 133,160 131,298 114,260 115,590 13.74%
-
Net Worth 87,017 84,555 88,404 82,594 83,640 82,049 80,480 5.32%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 3,788 - - - 3,219 -
Div Payout % - - 68.81% - - - 82.82% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 87,017 84,555 88,404 82,594 83,640 82,049 80,480 5.32%
NOSH 62,155 62,633 63,146 63,533 63,847 64,101 64,384 -2.31%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 6.95% 5.83% 3.95% 4.73% 5.54% 4.64% 3.25% -
ROE 11.40% 8.89% 6.23% 8.01% 9.21% 6.78% 4.83% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 242.59 220.34 220.54 220.00 217.70 186.93 185.57 19.49%
EPS 15.96 12.00 8.72 10.41 12.06 8.68 6.04 90.79%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 1.40 1.35 1.40 1.30 1.31 1.28 1.25 7.82%
Adjusted Per Share Value based on latest NOSH - 63,485
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 50.21 45.96 46.37 46.55 46.29 39.90 39.79 16.72%
EPS 3.30 2.50 1.83 2.20 2.56 1.85 1.29 86.72%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 1.07 -
NAPS 0.2898 0.2816 0.2944 0.275 0.2785 0.2732 0.268 5.33%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 2.12 2.10 2.00 2.00 2.02 1.86 2.00 -
P/RPS 0.87 0.95 0.91 0.91 0.93 1.00 1.08 -13.38%
P/EPS 13.28 17.50 22.94 19.21 16.75 21.43 33.13 -45.54%
EY 7.53 5.71 4.36 5.21 5.97 4.67 3.02 83.57%
DY 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
P/NAPS 1.51 1.56 1.43 1.54 1.54 1.45 1.60 -3.77%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 29/12/05 28/09/05 28/06/05 30/03/05 24/12/04 24/09/04 29/06/04 -
Price 2.04 1.99 2.00 1.94 1.99 1.98 1.98 -
P/RPS 0.84 0.90 0.91 0.88 0.91 1.06 1.07 -14.86%
P/EPS 12.78 16.58 22.94 18.63 16.50 22.81 32.80 -46.56%
EY 7.82 6.03 4.36 5.37 6.06 4.38 3.05 87.00%
DY 0.00 0.00 3.00 0.00 0.00 0.00 2.53 -
P/NAPS 1.46 1.47 1.43 1.49 1.52 1.55 1.58 -5.11%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment